[MULPHA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -65.1%
YoY- -169.32%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 707,690 680,473 1,043,644 990,146 796,370 802,040 679,194 0.68%
PBT -515,268 195,513 215,982 -89,366 112,864 51,445 -101,726 31.03%
Tax -12,684 -9,062 -28,288 4,681 6,853 19,505 6,177 -
NP -527,952 186,450 187,694 -84,685 119,717 70,950 -95,549 32.94%
-
NP to SH -528,570 186,393 187,665 -84,685 122,172 65,294 -98,974 32.19%
-
Tax Rate - 4.63% 13.10% - -6.07% -37.91% - -
Total Cost 1,235,642 494,022 855,949 1,074,831 676,653 731,089 774,743 8.08%
-
Net Worth 2,772,973 3,264,952 3,207,528 2,388,560 2,477,614 2,278,216 2,322,431 2.99%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,772,973 3,264,952 3,207,528 2,388,560 2,477,614 2,278,216 2,322,431 2.99%
NOSH 319,618 319,618 319,618 2,714,273 2,135,874 2,129,173 2,170,497 -27.32%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -74.60% 27.40% 17.98% -8.55% 15.03% 8.85% -14.07% -
ROE -19.06% 5.71% 5.85% -3.55% 4.93% 2.87% -4.26% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 221.52 213.00 326.67 36.48 37.29 37.67 31.29 38.54%
EPS -165.45 58.35 58.75 -3.12 5.72 3.07 -4.56 81.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 10.22 10.04 0.88 1.16 1.07 1.07 41.72%
Adjusted Per Share Value based on latest NOSH - 3,182,100
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 221.42 212.90 326.53 309.79 249.16 250.94 212.50 0.68%
EPS -165.38 58.32 58.72 -26.50 38.22 20.43 -30.97 32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6759 10.2152 10.0355 7.4732 7.7518 7.1279 7.2663 2.99%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.15 1.98 2.43 0.205 0.30 0.455 0.42 -
P/RPS 0.97 0.93 0.74 0.56 0.80 1.21 1.34 -5.24%
P/EPS -1.30 3.39 4.14 -6.57 5.24 14.84 -9.21 -27.83%
EY -76.96 29.47 24.17 -15.22 19.07 6.74 -10.86 38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.24 0.23 0.26 0.43 0.39 -7.14%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 29/11/17 29/11/16 26/11/15 28/11/14 27/11/13 -
Price 1.99 1.77 2.56 0.205 0.275 0.405 0.425 -
P/RPS 0.90 0.83 0.78 0.56 0.74 1.08 1.36 -6.64%
P/EPS -1.20 3.03 4.36 -6.57 4.81 13.21 -9.32 -28.92%
EY -83.14 32.96 22.95 -15.22 20.80 7.57 -10.73 40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.25 0.23 0.24 0.38 0.40 -8.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment